Flat
M20
2 beds
1 bath
Atwood Road, Didsbury, Manchester, Greater Manchester M20
Initial Investment
£114,850First YearProfit From Rental Income
£-56,070
↘ -49%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
-9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,125 | £11,171 | £11,214 | £11,258 | £11,301 | £56,070 |
| Profit Before Tax | £-11,125 | £-11,171 | £-11,214 | £-11,258 | £-11,301 | £-56,070 |
| Profit After Tax | £-11,125 | £-11,171 | £-11,214 | £-11,258 | £-11,301 | £-56,070 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £-6,525 | £-6,479 | £-1,643 | £1,185 | £3,071 | £-10,391 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change